[MAGNI] YoY Annualized Quarter Result on 30-Apr-2009 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- -8.18%
YoY- 13.62%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 534,123 443,657 376,717 388,094 339,658 201,000 93,058 33.77%
PBT 40,874 23,259 21,798 15,736 13,037 5,853 1,282 77.97%
Tax -10,236 -5,999 -5,302 -4,197 -2,881 -1,533 -114 111.46%
NP 30,638 17,260 16,496 11,539 10,156 4,320 1,168 72.28%
-
NP to SH 30,638 17,258 16,496 11,543 10,159 4,323 1,168 72.28%
-
Tax Rate 25.04% 25.79% 24.32% 26.67% 22.10% 26.19% 8.89% -
Total Cost 503,485 426,397 360,221 376,555 329,502 196,680 91,890 32.74%
-
Net Worth 185,162 157,455 147,045 135,708 128,411 96,383 81,830 14.56%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 6,459 6,215 7,766 5,179 4,597 3,006 1,230 31.80%
Div Payout % 21.08% 36.01% 47.08% 44.87% 45.26% 69.55% 105.35% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 185,162 157,455 147,045 135,708 128,411 96,383 81,830 14.56%
NOSH 107,652 103,589 103,553 103,594 103,557 82,379 61,526 9.76%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 5.74% 3.89% 4.38% 2.97% 2.99% 2.15% 1.26% -
ROE 16.55% 10.96% 11.22% 8.51% 7.91% 4.49% 1.43% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 496.15 428.28 363.79 374.63 327.99 243.99 151.25 21.87%
EPS 28.46 16.66 15.93 11.14 9.81 5.25 1.90 56.94%
DPS 6.00 6.00 7.50 5.00 4.44 3.65 2.00 20.07%
NAPS 1.72 1.52 1.42 1.31 1.24 1.17 1.33 4.37%
Adjusted Per Share Value based on latest NOSH - 103,517
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 123.27 102.39 86.94 89.57 78.39 46.39 21.48 33.76%
EPS 7.07 3.98 3.81 2.66 2.34 1.00 0.27 72.23%
DPS 1.49 1.43 1.79 1.20 1.06 0.69 0.28 32.09%
NAPS 0.4273 0.3634 0.3394 0.3132 0.2964 0.2224 0.1889 14.55%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 1.31 1.33 1.20 0.81 0.98 0.76 0.86 -
P/RPS 0.26 0.31 0.33 0.22 0.30 0.31 0.57 -12.25%
P/EPS 4.60 7.98 7.53 7.27 9.99 14.48 45.30 -31.67%
EY 21.73 12.53 13.28 13.76 10.01 6.90 2.21 46.31%
DY 4.58 4.51 6.25 6.17 4.53 4.80 2.33 11.91%
P/NAPS 0.76 0.88 0.85 0.62 0.79 0.65 0.65 2.63%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 28/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 03/07/06 -
Price 1.47 1.39 1.17 0.86 0.89 0.80 0.83 -
P/RPS 0.30 0.32 0.32 0.23 0.27 0.33 0.55 -9.60%
P/EPS 5.17 8.34 7.34 7.72 9.07 15.24 43.72 -29.91%
EY 19.36 11.99 13.62 12.96 11.02 6.56 2.29 42.68%
DY 4.08 4.32 6.41 5.81 4.99 4.56 2.41 9.16%
P/NAPS 0.85 0.91 0.82 0.66 0.72 0.68 0.62 5.39%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment